| Revenue | DKK 79K | -48% |
| EBITDA | DKK 79K | -48% |
| Net profit | DKK 37K | -67% |
| Total assets | DKK 889K | +24% |
| Equity | DKK -148K | -124% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2 | -2 | 134 | 176 | 158 | 152 | 375 | 475 | 271 | 142 | 171 | 118 | 152 | 79 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -47 | -346 | -51 | -0 | -0 | -0 | -0 |
| EBITDA | -2 | -2 | 134 | 176 | 158 | 152 | 375 | 428 | -75 | 91 | 171 | 118 | 152 | 79 |
| Depreciation & amort. | -0 | -0 | -21 | -23 | -23 | -23 | -27 | -31 | -31 | -35 | -28 | -28 | -28 | -28 |
| EBIT | -2 | -2 | 113 | 154 | 136 | 129 | 348 | 397 | -106 | 56 | 143 | 90 | 125 | 52 |
| Net financials | 0 | 0 | -51 | -488 | -23 | -14 | -18 | -5 | -12 | -39 | -4 | -21 | 19 | -1 |
| Profit before tax | -2 | -2 | 62 | -334 | 113 | 115 | 330 | 392 | -118 | 17 | 139 | 69 | 144 | 50 |
| Tax | -0 | -0 | -0 | -0 | -0 | 21 | 73 | 87 | -24 | 12 | 31 | 20 | 32 | 13 |
| Net profit | -2 | -2 | 62 | -334 | 113 | 94 | 257 | 304 | -94 | 5 | 108 | 50 | 112 | 37 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 457 | 507 | 1.152 | 673 | 650 | 634 | 922 | 817 | 879 | 658 | 679 | 660 | 719 | 889 |
| Equity | 113 | 111 | 173 | -161 | -48 | 46 | 302 | 607 | 468 | 473 | 581 | 516 | 628 | -148 |
| Long-term debt | 0 | 0 | 443 | 303 | 163 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 33 | 14 |
| Short-term debt | 344 | 396 | 536 | 531 | 531 | 588 | 619 | 208 | 411 | 186 | 95 | 121 | 54 | 1.020 |
| Total debt | 344 | 396 | 979 | 834 | 694 | 588 | 619 | 208 | 411 | 186 | 95 | 138 | 87 | 1.034 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Founder | Founder | 2007 | — | — |
VC Management | Management | 2017 | — | — |
TH Founder | Founder | 2007 | — | — |
HO | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| David Sagik Rachdi Banks | Founder | 0 companies |
| Vicky Charlotte Stolt Saaby | Management | 0 companies |
| Thomas Herborg Bay-Wedel | Founder | 0 companies |
| Hans-Christian Oppenhagen Krøller | Founder | 0 companies |